ChocoGalore Ltd is an Australian company that manufactures chocolate desserts. The financial statements for ChocoGalore for...

 

Transcribed Image Text:

ChocoGalore Ltd is an Australian company that manufactures chocolate desserts. The financial statements for ChocoGalore for the last 2 years are as follows: Sales Revenue Cost of goods sold Gross Profit Income Statement for the year ended 30 June 2021 2022 Selling, General and Admin Expenses: Interest expenses Selling expenses Research and development (R&D) Salaries and others. Total SGA expenses Net profit after income tax 1,500,000 700,000 800,000 40,000 150,000 210,000 130, 000 530,000 189,000 1,550,000 450,000 1, 100, 000 40,000 60,000 500,000 130,000 730, 000 259,000 Excerpts of the Balance Sheet as at 30 June 2022 Liabilities Payables Short-term debt Long-term debt Shareholders' Equity Share capital Retained profit 18,000 30,000 300,000 400,000 509,000 Additional information about ChocoGalore is as follows: R&D costs are currently expensed, ChocoGalore estimates that R&D costs relating to new chocolate desserts will generally provide benefits over a period of approximately 3 years. ChocoGalore incurred R&D cost of $200, 000 2019 and $300,000 in 2020. Tax rate is 30%. Use year-end figures to calculate weighted average cost of capital (WACC). Interest rate before tax: long-term debt = 4.00% and short-term debt = 7.00% Use required ROE of 10.00% as the basis of cost of equity. A reminder to round off your answer to two decimal places (i.e., X.XX) and the final WACC percentage to two decimal places (X.XX). You must key in your answer or a zero in each box below. Otherwise, you will lose marks. Please do NOT input any symbols (e.g., $. "." or %). Required. a) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. First provide the adjustments that the CFO will need to make to net profit after tax (NPAT) in order to calculate adjusted NOPAT. Enter your in the box below. (4 marks) Total adjustment for financing effects of interest expenses. (1 mark): Total adjustment for R&D expense and amortisation. (2 marks): Calculate adjusted NOPAT. (1 mark); b) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. Next, calculate the total capital employed. Enter your answers in the boxes below. (3 marks) Calculate R&D capitalisation. (1 mark) Total capital employed is the sum of the following. Please add or subtract the relevant adjustment(s) to the appropriate category. (2 marks) Payable Short-term debt Long-term debt Adjusted shareholders' Equity c) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. Calculate WACC and EVA. Enter your answers in the box provided below. (3 marks) Calculate WACC: (2 marks) Calculate EVA: (1 mark) ChocoGalore Ltd is an Australian company that manufactures chocolate desserts. The financial statements for ChocoGalore for the last 2 years are as follows: Sales Revenue Cost of goods sold Gross Profit Income Statement for the year ended 30 June 2021 2022 Selling, General and Admin Expenses: Interest expenses Selling expenses Research and development (R&D) Salaries and others. Total SGA expenses Net profit after income tax 1,500,000 700,000 800,000 40,000 150,000 210,000 130, 000 530,000 189,000 1,550,000 450,000 1, 100, 000 40,000 60,000 500,000 130,000 730, 000 259,000 Excerpts of the Balance Sheet as at 30 June 2022 Liabilities Payables Short-term debt Long-term debt Shareholders' Equity Share capital Retained profit 18,000 30,000 300,000 400,000 509,000 Additional information about ChocoGalore is as follows: R&D costs are currently expensed, ChocoGalore estimates that R&D costs relating to new chocolate desserts will generally provide benefits over a period of approximately 3 years. ChocoGalore incurred R&D cost of $200, 000 2019 and $300,000 in 2020. Tax rate is 30%. Use year-end figures to calculate weighted average cost of capital (WACC). Interest rate before tax: long-term debt = 4.00% and short-term debt = 7.00% Use required ROE of 10.00% as the basis of cost of equity. A reminder to round off your answer to two decimal places (i.e., X.XX) and the final WACC percentage to two decimal places (X.XX). You must key in your answer or a zero in each box below. Otherwise, you will lose marks. Please do NOT input any symbols (e.g., $. "." or %). Required. a) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. First provide the adjustments that the CFO will need to make to net profit after tax (NPAT) in order to calculate adjusted NOPAT. Enter your in the box below. (4 marks) Total adjustment for financing effects of interest expenses. (1 mark): Total adjustment for R&D expense and amortisation. (2 marks): Calculate adjusted NOPAT. (1 mark); b) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. Next, calculate the total capital employed. Enter your answers in the boxes below. (3 marks) Calculate R&D capitalisation. (1 mark) Total capital employed is the sum of the following. Please add or subtract the relevant adjustment(s) to the appropriate category. (2 marks) Payable Short-term debt Long-term debt Adjusted shareholders' Equity c) The CFO wants to calculate the Economic Value Added (EVA) for ChocoGalore for 2022. Calculate WACC and EVA. Enter your answers in the box provided below. (3 marks) Calculate WACC: (2 marks) Calculate EVA: (1 mark)

Answer rating: 100% (QA)

according to the data Ans The formula for calculating Economic value added is EVA NOPT Capital emplo... View the full answer